[ZELAN] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -8.3%
YoY- -44.77%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,490,048 2,008,224 1,975,958 2,149,776 2,391,048 1,373,762 1,011,525 29.49%
PBT 29,048 -121,643 -70,093 157,708 179,504 185,223 167,397 -68.92%
Tax 4,184 -8,174 -25,414 -39,322 -51,392 -33,647 -28,746 -
NP 33,232 -129,817 -95,508 118,386 128,112 151,576 138,651 -61.44%
-
NP to SH 17,236 -137,227 -106,245 96,436 105,168 142,930 135,369 -74.72%
-
Tax Rate -14.40% - - 24.93% 28.63% 18.17% 17.17% -
Total Cost 1,456,816 2,138,041 2,071,466 2,031,390 2,262,936 1,222,186 872,874 40.74%
-
Net Worth 615,571 473,319 422,353 721,016 765,677 816,582 991,223 -27.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 281 37,542 56,329 - 78,842 50,687 -
Div Payout % - 0.00% 0.00% 58.41% - 55.16% 37.44% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 615,571 473,319 422,353 721,016 765,677 816,582 991,223 -27.23%
NOSH 559,610 563,475 563,196 563,650 562,997 563,028 563,195 -0.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.23% -6.46% -4.83% 5.51% 5.36% 11.03% 13.71% -
ROE 2.80% -28.99% -25.16% 13.38% 13.74% 17.50% 13.66% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 266.27 356.40 350.88 381.64 424.70 243.94 179.60 30.05%
EPS 3.04 -24.36 -18.87 17.12 18.68 25.38 24.04 -74.83%
DPS 0.00 0.05 6.67 10.00 0.00 14.00 9.00 -
NAPS 1.10 0.84 0.75 1.28 1.36 1.45 1.76 -26.92%
Adjusted Per Share Value based on latest NOSH - 563,650
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 176.35 237.68 233.86 254.44 282.99 162.59 119.72 29.49%
EPS 2.04 -16.24 -12.57 11.41 12.45 16.92 16.02 -74.72%
DPS 0.00 0.03 4.44 6.67 0.00 9.33 6.00 -
NAPS 0.7286 0.5602 0.4999 0.8534 0.9062 0.9665 1.1732 -27.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.90 0.56 0.88 1.41 2.07 2.55 5.45 -
P/RPS 0.34 0.16 0.25 0.37 0.49 1.05 3.03 -76.76%
P/EPS 29.22 -2.30 -4.66 8.24 11.08 10.05 22.67 18.45%
EY 3.42 -43.49 -21.44 12.14 9.02 9.95 4.41 -15.60%
DY 0.00 0.09 7.58 7.09 0.00 5.49 1.65 -
P/NAPS 0.82 0.67 1.17 1.10 1.52 1.76 3.10 -58.82%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 28/05/09 26/02/09 10/11/08 25/08/08 29/05/08 26/02/08 -
Price 0.95 1.00 0.80 1.35 1.78 2.67 3.48 -
P/RPS 0.36 0.28 0.23 0.35 0.42 1.09 1.94 -67.49%
P/EPS 30.84 -4.11 -4.24 7.89 9.53 10.52 14.48 65.61%
EY 3.24 -24.35 -23.58 12.68 10.49 9.51 6.91 -39.67%
DY 0.00 0.05 8.33 7.41 0.00 5.24 2.59 -
P/NAPS 0.86 1.19 1.07 1.05 1.31 1.84 1.98 -42.67%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment